








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Investment property for sale in Warner Robins at 120 Legacy Ct, Warner Robins, GA, 31088 offers a 10.53% rental yield on a $413,000 purchase with $3,623/mo rent. Total monthly income registers $3,623/mo, and a $2,021/mo payment leaves $1,110/mo available for distribution. Annual cash flow reaches $13,318/yr on $136,910 to close, and return on cash invested stands at 29.64% in year one. Equity gained on principal adds $2,665/yr while 5% annual appreciation supports $114,104 over five years. Portfolio math shows five-year ROI at 154.86% and total cumulative return in cash at $212,021. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,623/mo property income against a $2,021/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 31088, Warner Robins, GA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,664 (100%) |
| Owner Occupied HU | 14,800 (57.7%) |
| Renter Occupied HU | 9,127 (35.6%) |
| Vacant Housing Units | 1,737 ( 6.8%) |
| Median Home Value | $271,584 |
| Average Home Value | $310,853 |
Residential
24,304
Single Family
19,931
Multi-Family
4,373
Businesses
1,479
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Shelley Six-Mays • Landmark Realty
Mls Name: GAMLS
Mls ID: #10613756